Cracker Barrel Old Country Store, Inc. (CBRL)
Restaurants · Consumer Cyclical · $1.1B
Intrinsic Value (Consensus)
$49.70
Current Price
$47.36
Margin of Safety
+4.9%
4.9% Below Intrinsic Value
Value: $50
Price: $47
Valuation Model Estimates
Current Price: $47.36
DCF (Discounted Cash Flow)
$73.02
Graham Number
$30.94
Earnings Power Value
$20.00
Relative Value (P/E)
$41.20
Dividend Discount Model
$83.33
Consensus Value
$49.70
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
18/25
Strength
19/25
Valuation
15/25
Growth
13/25
Key Financials
- EPS (TTM)
- $2.06
- EPS (Forward)
- $2.32
- Book Value
- $20.66
- P/E Ratio
- 20.0
- Forward P/E
- 17.8
- PEG Ratio
- —
- ROE
- 10.0%
- Debt/Equity
- 87%
- Revenue Growth
- 0.4%
- Earnings Growth
- 12.6%
- Dividend Yield
- 0.6%
- Beta
- 1.30
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-21
Source: Yahoo Finance